看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 9.6x - 10.7x | 10.2x |
| Selected Fwd P/E Multiple | 1.6x - 1.8x | 1.7x |
| Fair Value | ₨8.52 - ₨9.41 | ₨8.96 |
| Upside | -28.6% - -21.0% | -24.8% |
| Benchmarks | - | Full Ticker |
| Escorts Investment Bank Limited | - | KASE:ESBL |
| First National Equities Limited | - | KASE:FNEL |
| Dawood Equities Limited | - | KASE:DEL |
| Jahangir Siddiqui & Co. Ltd. | - | KASE:JSCL |
| Invest Capital Investment Bank Limited | - | KASE:ICIBL |
| Trust Securities & Brokerage Limited | - | KASE:TSBL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ESBL | FNEL | DEL | JSCL | ICIBL | TSBL | |||
| KASE:ESBL | KASE:FNEL | KASE:DEL | KASE:JSCL | KASE:ICIBL | KASE:TSBL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 129.6% | 127.1% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -9.7% | 48.4% | 14.1% | -1.6% | ||
| Latest Twelve Months | -62.2% | 54.3% | 738.4% | -24.8% | 4.2% | -59.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -83.3% | 50.7% | 7.4% | 14.2% | 62.1% | 14.8% | ||
| Prior Fiscal Year | -47.6% | 8024.2% | -43.7% | 17.9% | 68.6% | -6.6% | ||
| Latest Fiscal Year | -20.4% | -227.1% | 21.4% | 7.5% | 69.3% | 27.7% | ||
| Latest Twelve Months | -38.4% | -116.2% | 24.4% | 7.5% | 68.2% | 9.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 6.3x | 31.7x | 1.2x | 0.2x | 2.3x | 1.4x | ||
| LTM P/E Ratio | -16.5x | -27.3x | 4.8x | 2.5x | 3.4x | 15.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -27.3x | 2.5x | 4.8x | |||||
| Historical LTM P/E Ratio | 5.7x | 19.1x | 40.9x | |||||
| Selected P/E Multiple | 9.6x | 10.2x | 10.7x | |||||
| (x) LTM Net Income | 23 | 23 | 23 | |||||
| (=) Equity Value | 221 | 233 | 245 | |||||
| (/) Shares Outstanding | 30.0 | 30.0 | 30.0 | |||||
| Implied Value Range | 7.38 | 7.76 | 8.15 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.38 | 7.76 | 8.15 | 11.92 | ||||
| Upside / (Downside) | -38.1% | -34.9% | -31.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ESBL | FNEL | DEL | JSCL | ICIBL | TSBL | |
| Value of Common Equity | 712 | 903 | 237 | 16,304 | 399 | 358 | |
| (/) Shares Outstanding | 135.6 | 267.3 | 27.5 | 915.9 | 284.9 | 30.0 | |
| Implied Stock Price | 5.25 | 3.38 | 8.61 | 17.80 | 1.40 | 11.92 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.25 | 3.38 | 8.61 | 17.80 | 1.40 | 11.92 | |
| Trading Currency | PKR | PKR | PKR | PKR | PKR | PKR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |